[MANULFE] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 260.94%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 257,620 220,907 303,098 236,732 181,545 158,302 147,538 9.72%
PBT 7,680 11,954 10,521 20,001 11,716 21,501 20,553 -15.11%
Tax -2,064 -3,932 -2,712 -5,398 -1,957 -4,133 -4,442 -11.98%
NP 5,616 8,022 7,809 14,603 9,759 17,368 16,111 -16.09%
-
NP to SH 5,594 8,010 7,803 14,593 9,759 17,368 16,111 -16.14%
-
Tax Rate 26.88% 32.89% 25.78% 26.99% 16.70% 19.22% 21.61% -
Total Cost 252,004 212,885 295,289 222,129 171,786 140,934 131,427 11.44%
-
Net Worth 766,982 758,887 746,745 728,531 710,318 404,574 499,926 7.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 766,982 758,887 746,745 728,531 710,318 404,574 499,926 7.38%
NOSH 202,370 202,370 202,370 202,370 202,370 202,287 202,399 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.18% 3.63% 2.58% 6.17% 5.38% 10.97% 10.92% -
ROE 0.73% 1.06% 1.04% 2.00% 1.37% 4.29% 3.22% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 127.30 109.16 149.77 116.98 89.71 78.26 72.89 9.72%
EPS 2.76 3.96 3.86 7.21 4.82 8.58 7.96 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.75 3.69 3.60 3.51 2.00 2.47 7.38%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 115.85 99.34 136.30 106.46 81.64 71.19 66.35 9.72%
EPS 2.52 3.60 3.51 6.56 4.39 7.81 7.25 -16.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4491 3.4127 3.3581 3.2762 3.1943 1.8194 2.2482 7.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.90 2.94 3.68 3.40 3.28 3.02 2.58 -
P/RPS 2.28 2.69 2.46 2.91 3.66 3.86 3.54 -7.06%
P/EPS 104.91 74.28 95.44 47.15 68.02 35.17 32.41 21.60%
EY 0.95 1.35 1.05 2.12 1.47 2.84 3.09 -17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 1.00 0.94 0.93 1.51 1.04 -4.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 20/08/15 19/08/14 13/08/13 14/08/12 16/08/11 25/08/10 -
Price 2.95 2.87 3.50 3.50 3.20 2.94 2.80 -
P/RPS 2.32 2.63 2.34 2.99 3.57 3.76 3.84 -8.04%
P/EPS 106.72 72.51 90.77 48.54 66.36 34.24 35.18 20.29%
EY 0.94 1.38 1.10 2.06 1.51 2.92 2.84 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.95 0.97 0.91 1.47 1.13 -5.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment